La Residence De Esaka 702
Residential
Apartment
Tenanted
Osaka
Posted On 14-03-2020
5-1-25 Minamisuita, Suita, Osaka.
¥
6,800,000
Buy
-
Floor Area
18.20 m2
-
Layout
1K
-
Built Year
1995
-
Gross Yield
6.65%
Building / Land Information
|
Property Name (Jap): |
ラ・レジダンス・ド・江坂 702 |
|
|
Property Name: |
La Residence De Esaka 702 |
|
Address (Jap): |
大阪市吹田市南吹田5丁目1-25 |
|
|
Address: |
5-1-25 Minamisuita, Suita, Osaka. |
|
Land Ownership: |
Freehold |
|
Building Structure: |
Reinforced Concrete |
|
Built Year: |
1995 |
Unit Information
|
Total Units: |
126 |
|
Layout: |
1K |
|
Floor / Total Floors: |
7 Floor / 9 Floors |
|
Floor Area: |
18.20 m2 / 195.90 ft2 |
|
Balcony Area: |
3.90 m2 / 41.98 ft2 |
|
Balcony Facing: |
South |
|
Occupancy Status: |
Tenanted |
Location Information
|
Transportation: |
Esaka station / 15 minutes walking distance |
|
Map Link: |
https://goo.gl/maps/rQPCdfAVTrewsgEm9 |
Additional Information
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥6,800,000 | ¥6,596,000 | ¥6,460,000 |
| Land Registration & Legal Fee (Estimated): | ¥130,000 | ||
Agency Brokerage Fee:
|
¥290,400 | ¥283,668 | ¥279,180 |
| Total Cost of Purchase: | ¥7,220,400 | ¥7,009,668 | ¥6,869,180 |
| Monthly | Annually | |
|---|---|---|
| Rental Income: | ¥37,700 | ¥452,400 |
| Building Management Fee: | -¥0 | -¥0 |
| Building Sinking Fund: | -¥4,950 | -¥59,400 |
| Other Miscellaneous Fee: | -¥660 | -¥7,920 |
| Agency Management Fee: | -¥2,074 | -¥24,882 |
| Annual Fixed Asset & City Planning Tax (Estimated): | - | -¥37,300 |
| Net Rental Income After Tax: | ¥322,898 | |
| Offer Price | 3% Offer Price |
5% Offer Price |
|
|---|---|---|---|
| Purchase Price: | ¥6,800,000 | ¥6,596,000 | ¥6,460,000 |
| Gross Rental Yield: | 6.65% | 6.86% | 7.00% |
| Net Rental Yield: | 4.99% | 5.14% | 5.25% |
Related Properties
新今宮 The One
¥ 15,500,000
1-10-16 Hanazonokita, Nishinari Ward, Osaka
-
Land Area
m2
-
Layout
1K
-
Built Year
2019
-
Gross Yield
16.26%
Grand Maison Yorikicho 604
¥ 8,900,000
7-11 Yorikimachi, Kita-ku, Osaka.
-
Floor Area
22.65 m2
-
Layout
1K
-
Built Year
1984
-
Gross Yield
7.42%
Grand Maison Yorikicho 603
¥ 8,900,000
7-11 Yorikimachi, Kita-ku, Osaka.
-
Floor Area
22.65 m2
-
Layout
1K
-
Built Year
1984
-
Gross Yield
7.42%